Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.05% first-year return on $190k initial cash invested.
-18.05%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,396
Rent
-$2,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $6,257 expenses = $2,861 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$6,257
Mortgage P&I
121%
$4,112
Property Taxes
9%
$322
Home Insurance
8%
$287
HOA
11%
$380
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374